340.7
Revenue¥M
220.8
241.0
255.9
279.2
303.0
320.3
338.1
359.8
390.6
411.9
349.9
6.34%
7.17%
25
24.37
Revenue growth%
30.25
32.43
30.14
28.48
30.99
31.15
33.52
32.25
31.57
31.88
24.38
31.88
31.36
47
10.67
Gross margin%
27.75
28.31
29.39
26.89
28.32
27.49
25.34
24.21
22.64
22.71
24.68
24.21
27.19
22
4.20
Operating margin%
22.92
21.54
21.52
19.53
22.00
21.58
23.69
23.02
22.33
21.68
23.00
22.33
21.84
61
13.41
Net margin%
13.88
13.66
16.52
15.24
12.62
14.69
14.79
14.19
12.13
12.94
21.07
14.19
14.04
41
7.969
P/E ratio (avg)x
9.799
9.937
9.563
9.844
10.56
10.48
11.96
13.62
13.34
12.54
25.29
12.54
10.52
36
24.91
EV/EBITx
7.638
7.274
6.952
6.550
7.350
7.126
7.936
8.196
8.938
8.649
26.72
8.196
7.494
39
29.49
FCF yield (avg)%
5.79
8.38
9.17
11.93
14.05
12.99
13.83
14.94
15.17
13.39
13.81
13.83
13.19
92
14.61
FCF margin%
28.77
27.44
29.25
28.32
25.67
24.06
26.82
27.51
30.11
32.90
27.33
27.51
27.91
27
0.669
FCF / Net incomex
2.707
3.086
2.952
2.820
2.945
3.111
3.310
3.193
3.615
3.738
0.128
3.310
3.099
27
13.97
ROIC%
9.61
12.13
13.40
10.81
9.43
11.96
12.24
9.83
11.84
11.16
16.64
11.84
11.50
7
27.99
Return on equity%
12.92
15.43
16.31
18.26
18.31
20.88
22.04
20.79
21.37
22.53
8.79
21.37
19.55
64
4.00
Return on assets%
20.76
19.19
17.19
18.73
19.51
17.64
19.02
18.34
18.40
17.76
24.11
18.34
18.56
28
0.98
EPS¥
1.40
1.53
1.37
1.22
1.26
1.39
1.33
1.34
1.49
1.64
1.03
5.45%
2.22%
—
17.53
EPS growth%
5.68
2.71
1.15
0.40
0.63
0.40
0.40
0.40
0.40
0.40
12.84
0.40
0.40
80
0.61
Bookvalue per sh¥
1.36
1.48
1.62
1.78
1.73
1.57
1.77
1.81
2.02
2.16
0.50
4.55%
4.83%
—
1.10
FCF per share¥
0.91
0.93
0.87
0.84
0.89
0.88
0.82
0.92
0.97
0.99
0.19
2.28%
2.10%
—
1.31
Dividend per sh¥
0.48
0.50
0.53
0.61
0.65
0.74
0.71
0.83
0.90
0.87
0.37
6.05%
7.64%
—
3.03
Div yield (avg)%
16.84
15.05
13.46
11.20
12.28
13.00
12.93
15.65
13.07
13.82
12.88
13.07
13.27
68
7.81
Payout ratio%
19.46
21.33
23.57
23.41
21.94
22.41
22.35
21.19
23.58
20.84
29.63
22.35
22.14
61
405.9
Shares (diluted)M
468.2
433.3
459.9
487.0
564.6
542.2
556.7
568.2
630.2
699.9
412.1
4.39%
4.46%
67
20.51
Buyback yield%
26.74
26.76
25.05
26.53
28.39
27.78
28.35
29.03
27.90
28.69
2.10
28.35
27.84
8
0.597
D/E ratiox
0.565
0.515
0.487
0.523
0.566
0.585
0.548
0.588
0.520
0.462
1.382
0.548
0.535
61
448.5
Enterprise value¥M
108.0
113.2
115.7
127.2
133.0
147.3
150.5
145.8
153.6
146.2
140.7
1.90%
4.37%
74
335.3
LT debt¥M
527.3
508.2
490.3
513.0
586.9
596.0
642.1
707.5
830.9
816.0
131.8
6.81%
6.21%
62
Revenue
¥411.9M
7.17%
1.00×
Cost of revenue
¥190.3M
7.06%
0.99×
Operating expenses
¥78.63M
7.28%
1.01×
Spread over hurdle
49.52%